XSHG600496
Market cap788mUSD
Jan 03, Last price
2.90CNY
1D
-2.36%
1Q
-2.36%
Jan 2017
-32.24%
Name
Changjiang & Jinggong Steel Building Group Co Ltd
Chart & Performance
Profile
Changjiang & Jinggong Steel Building (Group) Co., Ltd. engages in the design, construction, and installation of steel structures in China and internationally. The company offers light and high-rise steel structures, metal building systems, steel decking, and cladding products. It also provides new building materials. The company was founded in 1999 and is headquartered in Shanghai, China.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | |||||||||
Revenues | 16,506,364 5.69% | 15,618,197 3.15% | |||||||
Cost of revenue | 15,202,232 | 14,275,371 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 1,304,132 | 1,342,826 | |||||||
NOPBT Margin | 7.90% | 8.60% | |||||||
Operating Taxes | 23,599 | 27,824 | |||||||
Tax Rate | 1.81% | 2.07% | |||||||
NOPAT | 1,280,533 | 1,315,002 | |||||||
Net income | 548,394 -21.59% | 699,354 1.83% | |||||||
Dividends | (200,645) | (72,463) | |||||||
Dividend yield | 2.98% | 0.86% | |||||||
Proceeds from repurchase of equity | (1) | ||||||||
BB yield | 0.00% | ||||||||
Debt | |||||||||
Debt current | 1,522,515 | 1,386,587 | |||||||
Long-term debt | 2,286,337 | 2,604,212 | |||||||
Deferred revenue | 48,432 | 48,944 | |||||||
Other long-term liabilities | 13,210 | 206,489 | |||||||
Net debt | (2,157,126) | (1,808,062) | |||||||
Cash flow | |||||||||
Cash from operating activities | 470,535 | ||||||||
CAPEX | (253,615) | ||||||||
Cash from investing activities | |||||||||
Cash from financing activities | (609,587) | 1,746,177 | |||||||
FCF | 941,008 | 593,561 | |||||||
Balance | |||||||||
Cash | 4,578,249 | 4,410,664 | |||||||
Long term investments | 1,387,728 | 1,388,196 | |||||||
Excess cash | 5,140,660 | 5,017,951 | |||||||
Stockholders' equity | 6,987,599 | 6,449,790 | |||||||
Invested Capital | 7,231,286 | 7,078,361 | |||||||
ROIC | 17.90% | 21.11% | |||||||
ROCE | 10.54% | 11.10% | |||||||
EV | |||||||||
Common stock shares outstanding | 2,210,377 | 2,139,666 | |||||||
Price | 3.05 -22.78% | 3.95 -7.28% | |||||||
Market cap | 6,741,648 -20.23% | 8,451,682 -1.44% | |||||||
EV | 4,617,618 | 6,670,707 | |||||||
EBITDA | 1,450,648 | 1,474,210 | |||||||
EV/EBITDA | 3.18 | 4.52 | |||||||
Interest | 209,314 | 205,958 | |||||||
Interest/NOPBT | 16.05% | 15.34% |